If you look at the first statement here it shows our lose is less on each year and quarter over quarter. these are unaudited statements we are looking at here.
| Medical Alarm Concepts Holding, Inc. | ||||||||||||||||
| CONSOLIDATED STATEMENTS | ||||||||||||||||
| OF OPERATIONS | ||||||||||||||||
| (Unaudited) | Year End Fiscal | Year End Fiscal | Quarter Ending | Quarter Ending | ||||||||||||
| June 30, 2011 | June 30, 2012 | September 30, 2012 | December 31, 2012 | |||||||||||||
| Revenue | $ | 452,110 | $ | 573,472 | $ | 95,426 | $ | 102,280 | ||||||||
| Cost of Sales | 148,877 | 322,795 | 27,182 | 78,599 | ||||||||||||
| Gross Profit | $ | 303,233 | $ | 250,678 | $ | 68,244 | $ | 23,681 | ||||||||
| Operating Expenses | ||||||||||||||||
| Advertising and Marketing | 599,032 | 98,472 | 56,672 | 43,892 | ||||||||||||
| Amortization | 416,667 | 416,667 | 104,167 | 104,167 | ||||||||||||
| Compensation | 52,470 | 47,184 | 33,000 | 26,798 | ||||||||||||
| Depreciation | 5,249 | 5,250 | 1,312 | 1,312 | ||||||||||||
| General and Administrative | 209,695 | 183,442 | 37,433 | 41,625 | ||||||||||||
| Professional Fees | 135,320 | 139,737 | 14,788 | 16,164 | ||||||||||||
| Research and Development | 108,742 | 18,300 | 30,000 | 836 | ||||||||||||
| Travel and Entertainment | 46,598 | 33,434 | 5,804 | 5,817 | ||||||||||||
| Total Operating Expenses | $ | 1,573,773 | $ | 942,485 | $ | 283,176 | $ | 240,611 | ||||||||
| Loss from Operations | $ | (1,270,540 | ) | $ | (691,807 | ) | $ | (214,932 | ) | $ | (216,930 | ) | ||||
| Other Income (Expenses) | (40,000 | ) | ||||||||||||||
| Gain (loss) on Derivative Liabilities | 697,429 | |||||||||||||||
| Interest for Patent | 110,000 | 50,000 | 27,500 | |||||||||||||
| Interest Income (Expense) | (251,967 | ) | 18,500 | |||||||||||||
| Total Other income (Expense) | 445,462 | 128,500 | (90,000 | ) | (27,500 | ) | ||||||||||
| income (Loss) Before Income Taxes | $ | (825,078 | ) | $ | (820,307 | ) | $ | (304,932 | ) | $ | (244,430 | ) | ||||
| Provision for Income Tax | ||||||||||||||||
| Net Income (Loss) | $ | (825,078 | ) | $ | (820,307 | ) | $ | (304,932 | ) | $ | (244,430 | ) |
| Medical Alarm Concepts Holding, Inc. | ||||
| CONSOLIDATED BALANCE SHEET | ||||
| December 31, 2012 | ||||
| (Unaudited) | ||||
| Current Assets | ||||
| Cash and on Deposit at Vendors | $ | 93,153 | ||
| Restricted Cash | (265 | ) | ||
| Account Receivable | 58,514 | |||
| Un-deposited Funds | 3,796 | |||
| Allowance for Bad Debt | (12,855 | ) | ||
| Inventory | 52,042 | |||
| Loan Receivable | 100,000 | |||
| Payroll Exchange | 1,907 | |||
| Total Current Assets | $ | 196,265 | ||
| Fixtures | 20,000 | |||
| Office Equipment | 11,964 | |||
| Accum. Depreciation | (23,625 | ) | ||
| Patent | 2,500,000 | |||
| Amort. of Patent | (1,874,998 | ) | ||
| Shareholders Loans | 49,508 | |||
| Total Assets | $ | 879,115 | ||
| Current Liabilities | ||||
| Accounts Payable | 86,348 | |||
| Unapplied Cash | 1,299 | |||
| Unapplied Credit | 4,393 | |||
| Accrued Expenses | 12,005 | |||
| Taxes Payable | 18,895 | |||
| Due to Officer | 43,011 | |||
| Prepay to AR | 0 | |||
| Def Revenue | 240,500 | |||
| Common Stock to be Issued | 15,000 | |||
| Total Current Liabilities | $ | 421,451 | ||
| Long Term Liabilities | ||||
| Derivative Liabilities - Warrants | 393,380 | |||
| Note to Biotech | 472,794 | |||
| Note Payable - Long Term | 2,500,000 | |||
| Note Payable - Investors | 346,921 | |||
| Total Liabilities | $ | 4,134,546 | ||
| Equity | ||||
| Paid in Capital | 5,359,169 | |||
| Common Stock | 122,256 | |||
| Retained Earnings | (22,654,050 | ) | ||
| Retained Earnings - CPC | 14,936,987 | |||
| Preferred Stock | 55 | |||
| Preferred Stock Series B | 995 | |||
| Net Income (Loss Current Fiscal | (1,021,383 | ) | ||
| Total Liabilities & Equity | $ | 878,576 | ||
| Medical Alarm Concepts Holding, Inc. | ||||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||||
| Nine Months | Three Month Ending | Year End Fiscal | ||||||||||
| March 31, 2011 | June 1, 2011 | June 30, 2011 | ||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
| Revenue | $ | 418,776 | $ | 33,334 | $ | 452,110 | ||||||
| Cost of Sales | 147,115 | 1,762 | 148,877 | |||||||||
| Gross Profit | 271,661 | 31,572 | 303,233 | |||||||||
| Operating Expenses | ||||||||||||
| Advertising and Marketing | 596,137 | 2,895 | 599,032 | |||||||||
| Amortization | 312,500 | 104,167 | 416,667 | |||||||||
| Compensation | 52,470 | 52,470 | ||||||||||
| Depreciation | 3,937 | 1,312 | 5,249 | |||||||||
| General and Administrative | 174,492 | 35,203 | 209,695 | |||||||||
| Professional Fees | 138,165 | (2,845 | ) | 135,320 | ||||||||
| Research and Development | 74,280 | 34,462 | 108,742 | |||||||||
| Travel and Entertainment | 42,503 | 4,095 | 46,598 | |||||||||
| Total Operating Expenses | 1,394,492 | 179,289 | 1,573,773 | |||||||||
| Loss from Operations | $ | 1,122,381 | ) | $ | 147,717 | ) | $ | 1,270,540 | ) | |||
| Other Income (Expenses) | ||||||||||||
| Gain (loss) on Derivative Liabilities | 697,429 | 697,429 | ||||||||||
| Other Expense | ||||||||||||
| Interest Income (Expense) | (214,467 | ) | (37,500 | ) | (251,967 | ) | ||||||
| Total Other income (Expense) | 482,962 | (37,500 | ) | 445,462 | ||||||||
| Income (Loss) Before Taxes | $ | (639,869 | ) | $ | (185,217 | ) | $ | (825,078 | ) | |||
| Provision for Income Tax | ||||||||||||
| Net Income (Loss) | $ | (639,869 | ) | $ | (185,217 | ) | $ | (825,078 | ) | |||
| Net Income (loss) Per share | (0 | ) | ||||||||||
| Average Common Shares | 247,132,983 | |||||||||||
| Medical Alarm Concepts Holding, Inc. | ||||
| CONSOLIDATED BALANCE SHEET | ||||
| June 30, 2011 | ||||
| (Unaudited ) | ||||
| Current Assets | ||||
| Cash | $ | (794 | ) | |
| Restructured Cash | (265 | ) | ||
| Account Receivable | 24,035 | |||
| Allowance for Bad Debt | (12,855 | ) | ||
| Inventory | 22,462 | |||
| Payroll Exchange | 1,907 | |||
| Total Current Assets | $ | 34,491 | ||
| Fixtures | 20,000 | |||
| Office Equipment | 11,964 | |||
| Accum. Depreciation | (15,750 | ) | ||
| Patent | 2,500,000 | |||
| Amort. of Patent | (1,249,998 | ) | ||
| Shareholders Loans | 49,508 | |||
| Total Assets | $ | 1,350,215 | ||
| Liabilities | ||||
| Accounts Payable | 188,630 | |||
| Unapplied Cash | 709 | |||
| Unapplied Credit | 4,852 | |||
| Taxes Payable | 18,895 | |||
| Due to Officer | 43,011 | |||
| Def Reveues | 80,998 | |||
| Derivative Liabilities - Warrants | 393,380 | |||
| Common Stock to be Issued | 15,000 | |||
| Note Payable - Long Term | 2,500,000 | |||
| Note Payable - Investors | 298,456 | |||
| Total Liabilities | $ | 3,543,930 | ||
| Equity | ||||
| Paid in Capital | $ | 5,212,540 | ||
| Common Stock | 32,761 | |||
| Retained Earnings | (22,112,181 | ) | ||
| Retained Earnings - CPC | 14,936,987 | |||
| Preferred Stock | 55 | |||
| Preferred Stock Series B | 995 | |||
| Net Income (Loss Current Fiscal | (264,872 | ) | ||
| Total Liabilities & Equity | $ | 1,350,215 | ||
| Medical Alarm Concepts Holding, Inc. | ||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| Year End Fiscal | ||||
| June 30, 2012 | ||||
| (unaudited ) | ||||
| Revenue | $ | 573,472 | ||
| Cost of Sales | 323,795 | |||
| Gross Profit | $ | 249,833 | ||
| Operating Expenses | ||||
| Advertising and Marketing | 98,472 | |||
| Amortization | 416,667 | |||
| Compensation | 21,950 | |||
| Depreciation | 5,250 | |||
| General and Administrative | 325,757 | |||
| Professional Fees | 32,998 | |||
| Research and Development | 18,300 | |||
| Travel and Entertainment | 31,457 | |||
| Total Operating Expenses | 950,850 | |||
| Loss from Operations | $ | (701,018 | ) | |
| Other Income (Expenses) | 125,001 | |||
| Gain (loss) on Derivative Liabilities | ||||
| Interest for Patent | 154,500 | |||
| Interest Income (Expense) | 18,500 | |||
| Total Other income (Expense) | (47,999 | ) | ||
| income (Loss) Before Income Taxes | $ | (749,017 | ) | |
| Provision for Income Tax | 0 | |||
| Net Income (Loss) | $ | (749,017 | ) | |
| Medical Alarm Concepts Holding, Inc. | ||||
| CONSOLIDATED BALANCE SHEET | ||||
| June 30, 2012 | ||||
| (Unaudited) | ||||
| Current Assets | ||||
| Cash and on Deposit at Vendors | $ | 120,978 | ||
| Restricted Cash | (265 | ) | ||
| Account Receivable | 16,970 | |||
| Undeposited Funds | 3,967 | |||
| Allowance for Bad Debt | (12,855 | ) | ||
| Inventory | 52,042 | |||
| Loan Receivable | 100,000 | |||
| Payroll Exchange | 1,907 | |||
| Total Current Assets | $ | 282,744 | ||
| Fixtures | 20,000 | |||
| Office Equipment | 11,964 | |||
| Accum. Depreciation | (21,000 | ) | ||
| Patent | 2,500,000 | |||
| Amort. of Patent | (1,666,664 | ) | ||
| Shareholders Loans | 49,508 | |||
| Total Assets | $ | 1,176,551 | ||
| Liabilities | ||||
| Accounts Payable | 67,285 | |||
| Unapplied Cash | 1,203 | |||
| Unapplied Credit | 4,393 | |||
| Accrued Expenses | 12,005 | |||
| Taxes Payable | 18,895 | |||
| Due to Officer | 43,011 | |||
| Prepay to AR | 228 | |||
| Total Current Liabilities | $ | 147,020 | ||
| Long Term Notes | 465,294 | |||
| Def Revenue | 103,945 | |||
| Derivative Liabilities - Warrants | 393,380 | |||
| Common Stock to be Issued | 15,000 | |||
| Note Payable - Long Term | 2,500,000 | |||
| Note Payable - Investors | 312,471 | |||
| Total Long Term Liabilities | $ | 3,790,089 | ||
| Total Liabilities | $ | 3,937,109 | ||
| Equity | ||||
| Paid in Capital | 5,328,769 | |||
| Common Stock | 98,706 | |||
| Retained Earnings | (22,654,050 | ) | ||
| Retained Earnings - CPC | 14,936,987 | |||
| Preferred Stock | 55 | |||
| Preferred Stock Series B | 995 | |||
| Net Income (Loss Current Fiscal | (472,020 | ) | ||
| Total Liabilities & Equity | $ | 1,176,551 | ||
| Medical Alarm Concepts Holding, Inc. | ||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||
| Fiscal Quarter Ending | ||||
| September 30, 2012 | ||||
| ( Unaudited ) | ||||
| Revenue | $ | 95,426 | ||
| Cost of Sales | 27,182 | |||
| Gross Profit | $ | 68,244 | ||
| Operating Expenses | ||||
| Advertising and Marketing | 56,672 | |||
| Amortization | 104,167 | |||
| Compensation | 33,000 | |||
| Depreciation | 1,312 | |||
| General and Administrative | 37,433 | |||
| Professional Fees | 14,788 | |||
| Research and Development | 30,000 | |||
| Travel and Entertainment | 5,804 | |||
| Total Operating Expenses | 283,176 | |||
| Loss from Operations | $ | (214,932 | ) | |
| Other Income (Expenses) | (40,000 | ) | ||
| Gain (loss) on Derivative Liabilities | ||||
| Interest for Patent | 50,000 | |||
| Interest Income (Expense) | ||||
| Total Other income (Expense) | (90,000 | ) | ||
| income (Loss) Before Income Taxes | $ | (304,932 | ) | |
| Provision for Income Tax | 0 | |||
| Net Income (Loss) | $ | (304,932 | ) | |
| Medical Alarm Concepts Holding, Inc. | ||||
| CONSOLIDATED BALANCE SHEET | ||||
| September 30, 2012 | ||||
| (Unaudited) | ||||
| Current Assets | ||||
| Cash and on Deposit at Vendors | $ | 103,258 | ||
| Restricted Cash | (265 | ) | ||
| Account Receivable | 62,462 | |||
| Undeposited Funds | 3,769 | |||
| Allowance for Bad Debt | (12,855 | ) | ||
| Inventory | 52,042 | |||
| Payroll Exchange | 1,907 | |||
| Total Current Assets | $ | 210,318 | ||
| Fixtures | 20,000 | |||
| Office Equipment | 11,964 | |||
| Accum. Depreciation | (22,312 | ) | ||
| Patent | 2,500,000 | |||
| Amort. of Patent | (1,770,831 | ) | ||
| Shareholders Loans | 49,508 | |||
| Total Assets | $ | 998,647 | ||
| Liabilities | ||||
| Accounts Payable | 71,497 | |||
| Unapplied Cash | 1,323 | |||
| Unapplied Credit | 4,932 | |||
| Accrued Expenses | 12,005 | |||
| Taxes Payable | 18,895 | |||
| Due to Officer | 43,011 | |||
| Prepay to AR | 37 | |||
| Total Current Liabilities | $ | 151,700 | ||
| Long Term Notes | 299,640 | |||
| Def Revenues | 170,642 | |||
| Derivative Liabilities - Warrants | 393,380 | |||
| Common Stock to be Issued | 15,000 | |||
| Note Payable - Long Term | 2,500,000 | |||
| Note Payable - Investors | 472,794 | |||
| Total Long Term Liabilities | $ | 3,851,456 | ||
| Total Liabilities | $ | 4,000,687 | ||
| Equity | ||||
| Paid in Capital | 5,368,669 | |||
| Common Stock | 122,256 | |||
| Retained Earnings | (22,654,050 | ) | ||
| Retained Earnings - CPC | 14,936,987 | |||
| Preferred Stock | 55 | |||
| Preferred Stock Series B | 995 | |||
| Net Income (Loss Current Fiscal | (776,953 | ) | ||
| Total Liabilities & Equity | $ | 998,647 | ||
Read more: http://www.faqs.org/sec-filings/130212/MEDICA...z2bWnsbpbS